| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 879.00 | 4 879.00 | | 4 879.00 |
AH Goodwill | 235 023.00 | | 235 023.00 | 235 023.00 |
AR Technical installations, industrial equipment and tools | 139 530.00 | 114 095.00 | 25 434.00 | 139 530.00 |
AT Other tangible assets | 104 042.00 | 74 139.00 | 29 903.00 | 104 042.00 |
BH Other financial assets | 230.00 | | 230.00 | 230.00 |
BJ TOTAL (I) | 483 704.00 | 193 114.00 | 290 590.00 | 483 704.00 |
BL Raw materials, supplies | 48 164.00 | | 48 164.00 | 48 164.00 |
BX Customers and related accounts | 7 168.00 | | 7 168.00 | 7 168.00 |
BZ Other receivables | 6 195.00 | | 6 195.00 | 6 195.00 |
CF Cash and cash equivalents | 208 738.00 | | 208 738.00 | 208 738.00 |
CH Prepaid expenses | 5 169.00 | | 5 169.00 | 5 169.00 |
CJ TOTAL (II) | 275 434.00 | | 275 434.00 | 275 434.00 |
CO Grand total (0 to V) | 759 138.00 | 193 114.00 | 566 024.00 | 759 138.00 |
CP Shares due in less than one year | 230.00 | | | 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 2 125.00 | 240.00 | | 2 125.00 |
DG Other reserves | 110 252.00 | 104 455.00 | | 110 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 992.00 | 37 682.00 | | 45 992.00 |
DL TOTAL (I) | 458 369.00 | 442 377.00 | | 458 369.00 |
DU Loans and Debts from Credit Institutions (3) | 4 793.00 | 23 557.00 | | 4 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 811.00 | 47 737.00 | | 66 811.00 |
DX Trade payables and related accounts | 14 027.00 | 13 401.00 | | 14 027.00 |
DY Tax and social security liabilities | 22 024.00 | 25 038.00 | | 22 024.00 |
EC TOTAL (IV) | 107 655.00 | 109 733.00 | | 107 655.00 |
EE Grand total (I to V) | 566 024.00 | 552 110.00 | | 566 024.00 |
EI Including equity loans | 66 811.00 | | | 66 811.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 471 290.00 | | 12 414.00 | 471 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 230.00 | |
I4 DECREASES Grand Total | | | 483 704.00 | |
IO DECREASES Total including other intangible assets | | | 239 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 243 571.00 | |
KD ACQUISITIONS Total including other intangible assets | 239 902.00 | | | 239 902.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 231 157.00 | | 12 414.00 | 231 157.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 230.00 | | | 230.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 177 748.00 | 15 366.00 | | 177 748.00 |
PE DEPRECIATION Total including other intangible assets | 4 879.00 | | | 4 879.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 172 868.00 | 15 366.00 | | 172 868.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 14 027.00 | 14 027.00 | | 14 027.00 |
8C Staff and Related Accounts | 5 807.00 | 5 807.00 | | 5 807.00 |
8D Social Security and Other Social Organizations | 5 122.00 | 5 122.00 | | 5 122.00 |
UT Other financial assets | 230.00 | 230.00 | | 230.00 |
UX Other trade receivables | 7 168.00 | | | 7 168.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VH Loans with a maturity of more than one year at origin | 4 787.00 | 4 787.00 | | 4 787.00 |
VI Group and Associates | 66 811.00 | 66 811.00 | | 66 811.00 |
VK Loans repaid during the year | 18 753.00 | | | 18 753.00 |
VM Income taxes | 1 549.00 | | | 1 549.00 |
VP Miscellaneous | 881.00 | | | 881.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 518.00 | 2 518.00 | | 2 518.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 765.00 | | | 3 765.00 |
VS Prepaid expenses | 5 169.00 | | | 5 169.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 762.00 | 18 762.00 | | 18 762.00 |
VW VAT | 8 577.00 | 8 577.00 | | 8 577.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 655.00 | 107 655.00 | | 107 655.00 |
